Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.24% first-year return on $37,926 initial cash invested.
4.24%
Cash On Cash
7.91%
Cap Rate
1.23
DSCR
$1,718
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $1,584 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,926
Downpayment
20%
$36,120
Closing costs
1%
$1,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,718
Total Expenses
$1,584
Mortgage P&I
56%
$970
Property Taxes
6%
$104
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0